MIDLAND,
Mich., Oct. 24, 2024 /PRNewswire/ -- Dow (NYSE:
DOW):
FINANCIAL HIGHLIGHTS
- GAAP earnings per share was $0.30; operating earnings per share
(EPS)1 was $0.47, compared
to $0.48 in the year-ago period and
$0.68 in the prior quarter. Op. EPS
excludes significant items totaling $0.17 per share, including restructuring and
efficiency costs and charges related to a previously divested
business.
- Net sales were $10.9 billion, up
1% compared to the year-ago period, led by higher sales in the U.S.
& Canada. Sales were flat
sequentially.
- Volume increased 1% compared to the year-ago period, driven by
gains in Performance Materials & Coatings. Sequentially, volume
increased 1%, led by gains in Packaging & Specialty Plastics
and Industrial Intermediates & Infrastructure.
- Local price was flat year-over-year, as gains in Packaging
& Specialty Plastics were offset by decreases in Performance
Materials & Coatings. Sequentially, local price was down 1%,
reflecting minor declines in all segments.
- Currency was flat both year-over-year and sequentially.
- Equity earnings were $2 million,
up $9 million compared to the
year-ago period. Sequentially, equity earnings were down
$24 million.
- GAAP net income was $240 million.
Op. EBIT1 was $641
million, up $15 million
year-over-year, primarily driven by higher integrated margins in
Packaging & Specialty Plastics, which were partly offset by the
impact of an unplanned cracker outage in Texas and higher planned maintenance activity.
Sequentially, Op. EBIT was down $178
million, reflecting the impact of the same unplanned cracker
outage and lower local prices, primarily in Europe, the Middle
East, Africa and
India (EMEAI) and Asia Pacific.
- Cash provided by operating activities – continuing operations
was $800 million, down $858 million year-over-year, primarily due to
higher inventory to support both sales growth and labor-related
supply chain disruptions. Sequentially, cash from operating
activities was down $32 million.
- Returns to shareholders totaled $584
million in the quarter, including $490 million in dividends and $94 million in share repurchases.
SUMMARY FINANCIAL RESULTS
|
Three Months Ended
Sep 30
|
Three Months Ended
Jun 30
|
In millions,
except per share amounts
|
3Q24
|
3Q23
|
vs.
SQLY
[B /
(W)]
|
2Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$10,879
|
$10,730
|
$149
|
$10,915
|
$(36)
|
GAAP Income, Net of
Tax
|
$240
|
$327
|
$(87)
|
$458
|
$(218)
|
Operating
EBIT¹
|
$641
|
$626
|
$15
|
$819
|
$(178)
|
Operating EBIT
Margin¹
|
5.9 %
|
5.8 %
|
10 bps
|
7.5 %
|
(160)
bps
|
Operating
EBITDA¹
|
$1,382
|
$1,283
|
$99
|
$1,501
|
$(119)
|
GAAP Earnings Per
Share
|
$0.30
|
$0.42
|
$(0.12)
|
$0.62
|
$(0.32)
|
Operating Earnings
Per Share¹
|
$0.47
|
$0.48
|
$(0.01)
|
$0.68
|
$(0.21)
|
Cash Provided by
Operating Activities – Cont. Ops
|
$800
|
$1,658
|
$(858)
|
$832
|
$(32)
|
|
|
|
|
|
|
|
1.
|
Op. Earnings Per Share,
Op. EBIT, Cash Flow Conversion, Op. EBIT Margin and Op. EBITDA
are non-GAAP measures. See page 6 for further
discussion.
|
CEO QUOTE
Jim Fitterling, chair and chief
executive officer, commented on the quarter:
"In the third quarter, Team Dow delivered our fourth consecutive
quarter of year-over-year volume growth, while managing ongoing
macroeconomic softness and an unplanned cracker outage in
Texas. Our cost-advantaged
footprint in the Americas continues to provide a strong competitive
edge, enabling Dow to capture demand growth in attractive markets.
However, a meaningful recovery has yet to materialize in
Europe and China. In addition, Europe's regulatory environment has led to
increasing challenges across many sectors and value chains. Since
2023, we have proactively taken targeted actions to optimize our
global asset footprint. Consistent with our best-owner mindset, we
are announcing a strategic review of select assets in Europe, primarily those in our Polyurethanes
business. We will continue to optimize our global footprint, while
maximizing cash generation as we make progress on our higher-return
investments that will drive long-term shareholder value."
SEGMENT HIGHLIGHTS
Packaging & Specialty Plastics
|
Three Months Ended
Sep 30
|
Three Months Ended
Jun 30
|
In millions,
except margin percentages
|
3Q24
|
3Q23
|
vs.
SQLY
[B /
(W)]
|
2Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$5,516
|
$5,454
|
$62
|
$5,515
|
$1
|
Operating
EBIT
|
$618
|
$476
|
$142
|
$703
|
$(85)
|
Operating EBIT
Margin
|
11.2 %
|
8.7 %
|
250 bps
|
12.7 %
|
(150)
bps
|
Equity
Earnings
|
$16
|
$50
|
$(34)
|
$55
|
$(39)
|
Packaging & Specialty Plastics segment net sales in the
quarter were $5.5 billion,
up 1% versus the year-ago period. Local price
increased 1% year-over-year, led by higher polyethylene prices
in all regions except Latin
America, which was flat. Volume was flat year-over-year, as
higher demand for functional polymers in all regions was offset by
lower polyethylene volumes. On a sequential basis, net sales were
flat, driven by slightly lower downstream polymer sales and offset
by higher non-recurring licensing revenue.
Equity earnings were $16 million, a decrease of
$34 million compared to the prior year, driven by lower gains
at the Thai joint ventures. Sequentially, equity earnings were down
$39 million, led by lower gains at our non-principal joint
ventures.
Op. EBIT was $618 million, an increase of $142 million
compared to the year-ago period, as higher integrated margins more
than offset the impact of an unplanned cracker outage in
Texas. Sequentially, Op. EBIT
decreased by $85 million, primarily due to the impact of an
unplanned cracker outage in Texas.
Packaging and Specialty Plastics business reported a net sales
increase versus the year-ago period, led by higher polyethylene
sales primarily for industrial, consumer, and flexible food
packaging in EMEAI and the U.S. & Canada. Sequentially, net sales were flat, as
higher demand in all regions for flexible food and specialty
packaging and higher polyethylene pricing in the U.S. &
Canada were offset by lower sales
in renewable energy and mobility end-markets.
Hydrocarbons & Energy business reported a net sales
decline compared to the year-ago period, driven by lower
third-party aromatics and energy sales, which were partly offset by
higher olefin prices. Sequentially, net sales decreased, primarily
due to lower aromatic prices in EMEAI.
Industrial Intermediates & Infrastructure
|
Three Months Ended
Sep 30
|
Three Months Ended
Jun 30
|
In millions,
except margin percentages
|
3Q24
|
3Q23
|
vs.
SQLY
[B /
(W)]
|
2Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,962
|
$3,035
|
$(73)
|
$2,951
|
$11
|
Operating
EBIT
|
$(53)
|
$21
|
$(74)
|
$7
|
$(60)
|
Operating EBIT
Margin
|
(1.8) %
|
0.7 %
|
(250)
bps
|
0.2 %
|
(200)
bps
|
Equity
Losses
|
$(17)
|
$(63)
|
$46
|
$(31)
|
$14
|
Industrial Intermediates & Infrastructure segment net sales
were $3 billion, down 2% versus the year-ago period.
Local price was flat year-over-year. Volume was down 2%
year-over-year, driven by lower volumes in Polyurethanes &
Construction Chemicals, primarily from a force majeure in MDI
following a third-party supplier outage. On a sequential basis, net
sales were flat as volume gains were offset by lower prices in both
businesses.
Equity losses for the segment were $17 million, an
improvement of $46 million versus the year-ago period, driven
by improved MEG margins at the Kuwait joint ventures. Sequentially, equity
losses improved $14 million versus the prior quarter, driven
by higher operating rates at Sadara and improved MEG margins at the
Kuwait joint ventures.
Op. EBIT decreased $74 million versus the year-ago period,
driven by higher planned maintenance activity and lower integrated
margins, partly offset by improved equity earnings. On a sequential
basis, Op. EBIT decreased $60 million, driven by lower
integrated margins and higher planned maintenance, which were
partly offset by the restart from an outage at Louisiana
Operations.
Polyurethanes & Construction Chemicals business
reported a net sales decrease compared to the year-ago period,
driven by lower MDI volumes in the U.S. & Canada following a third-party supplier outage
as well as lower local prices. Sequentially, net sales increased,
driven by volume gains in Asia
Pacific and Latin America,
partly offset by lower volumes in EMEAI.
Industrial Solutions business reported an increase in net sales
compared to the year-ago period, driven by improved supply
availability following the restart from the outage at Louisiana
Operations and local price gains. Sequentially, net sales were
flat, driven by improved supply availability as well as higher
demand for energy applications, which were offset by lower local
prices.
Performance Materials & Coatings
|
Three Months Ended
Sep 30
|
Three Months Ended
Jun 30
|
In millions,
except margin percentages
|
3Q24
|
3Q23
|
vs.
SQLY
[B /
(W)]
|
2Q24
|
vs.
PQ
[B /
(W)]
|
Net
Sales
|
$2,214
|
$2,130
|
$84
|
$2,243
|
$(29)
|
Operating
EBIT
|
$140
|
$179
|
$(39)
|
$146
|
$(6)
|
Operating EBIT
Margin
|
6.3 %
|
8.4 %
|
(210)
bps
|
6.5 %
|
(20) bps
|
Equity
Earnings
|
$1
|
$5
|
$(4)
|
$2
|
$(1)
|
Performance Materials & Coatings segment net sales in the
quarter were $2.2 billion,
up 4% versus the year-ago period. Local price
decreased 1% year-over-year, driven by lower prices in
Consumer Solutions, partly offset by higher prices in Coatings
& Performance Monomers. Volume was up 5% year-over-year,
driven by gains in both businesses and all geographic regions. On a
sequential basis, net sales were down 1%, driven by lower
prices and seasonally lower volumes in the U.S. & Canada and EMEAI.
Op. EBIT was $140 million, a decrease of $39 million
compared to the year-ago period, driven by higher raw material
costs, partly offset by higher volumes. Sequentially, Op. EBIT
decreased $6 million, driven by lower prices, which were
mostly offset by lower planned maintenance activity.
Consumer Solutions business reported an increase in net
sales versus the year-ago period, driven by higher volumes in all
geographic regions and across all end-markets, led by home &
personal care and electronics, partly offset by lower prices.
Sequentially, net sales increased, driven by improved demand in
siloxanes as well as electronics, which were partly offset by lower
prices.
Coatings & Performance Monomers business reported an
increase in net sales compared to the year-ago period, driven by
volume and price gains, primarily in the U.S. & Canada. Sequentially, net sales decreased,
primarily from seasonally lower demand for architectural
coatings.
OUTLOOK
"Looking forward, we continue to operate with discipline as we
capitalize on areas of demand strength and leverage our global
scale and advantaged cost positions," said Fitterling. "As cycle
dynamics improve, we remain well-positioned to enable higher
returns to shareholders. Our financial strength will continue to
support our counter-cyclical growth investments, which are focused
in higher-value businesses and regions, particularly where demand
is resilient and we have a competitive cost advantage. Altogether,
these investments are expected to deliver more than $3 billion
in underlying earnings by 2030."
Conference Call
Dow will host a live webcast of its quarterly earnings
conference call with investors to discuss its results, business
outlook and other matters today at 8:00 a.m.
ET. The webcast and slide presentation that accompany the
conference call will be posted on the events and presentations page
of investors.dow.com.
About Dow
Dow (NYSE: DOW) is one of the world's leading materials science
companies, serving customers in high-growth markets such as
packaging, infrastructure, mobility and consumer
applications. Our global breadth, asset integration and scale,
focused innovation, leading business positions and commitment to
sustainability enable us to achieve profitable growth and help
deliver a sustainable future. We operate manufacturing sites in
31 countries and employ approximately 35,900 people.
Dow delivered sales of approximately $45 billion in 2023.
References to Dow or the Company mean Dow Inc. and its
subsidiaries. Learn more about us and our ambition to be the most
innovative, customer-centric, inclusive and sustainable materials
science company in the world by visiting www.dow.com.
Cautionary Statement about Forward-Looking
Statements
Certain statements in this press release are "forward-looking
statements" within the meaning of the federal securities laws,
including Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended.
Such statements often address expected future business and
financial performance, financial condition, and other matters, and
often contain words or phrases such as "anticipate," "believe,"
"estimate," "expect," "intend," "may," "opportunity," "outlook,"
"plan," "project," "seek," "should," "strategy," "target," "will,"
"will be," "will continue," "will likely result," "would" and
similar expressions, and variations or negatives of these words or
phrases.
Forward-looking statements are based on current assumptions and
expectations of future events that are subject to risks,
uncertainties and other factors that are beyond Dow's control,
which may cause actual results to differ materially from those
projected, anticipated or implied in the forward-looking statements
and speak only as of the date the statements were made. These
factors include, but are not limited to: sales of Dow's products;
Dow's expenses, future revenues and profitability; any global and
regional economic impacts of a pandemic or other public
health-related risks and events on Dow's business; any sanctions,
export restrictions, supply chain disruptions or increased economic
uncertainty related to the ongoing conflicts between Russia and Ukraine and in the Middle East; capital requirements and need for
and availability of financing; unexpected barriers in the
development of technology, including with respect to Dow's
contemplated capital and operating projects; Dow's ability to
realize its commitment to carbon neutrality on the contemplated
timeframe, including the completion and success of its integrated
ethylene cracker and derivatives facility in Alberta, Canada; size of the markets for Dow's
products and services and ability to compete in such markets;
failure to develop and market new products and optimally manage
product life cycles; the rate and degree of market acceptance of
Dow's products; significant litigation and environmental matters
and related contingencies and unexpected expenses; the success of
competing technologies that are or may become available; the
ability to protect Dow's intellectual property in the United States and abroad; developments
related to contemplated restructuring activities and proposed
divestitures or acquisitions such as workforce reduction,
manufacturing facility and/or asset closure and related exit and
disposal activities, and the benefits and costs associated with
each of the foregoing; fluctuations in energy and raw material
prices; management of process safety and product stewardship;
changes in relationships with Dow's significant customers and
suppliers; changes in public sentiment and political leadership;
increased concerns about plastics in the environment and lack of a
circular economy for plastics at scale; changes in consumer
preferences and demand; changes in laws and regulations, political
conditions or industry development; global economic and capital
markets conditions, such as inflation, market uncertainty, interest
and currency exchange rates, and equity and commodity prices;
business, logistics, and supply disruptions; security threats, such
as acts of sabotage, terrorism or war, including the ongoing
conflicts between Russia and
Ukraine and in the Middle East; weather events and natural
disasters; disruptions in Dow's information technology networks and
systems, including the impact of cyberattacks; and risks related to
Dow's separation from DowDuPont Inc. such as Dow's obligation to
indemnify DuPont de Nemours, Inc. and/or Corteva, Inc. for certain
liabilities.
Where, in any forward-looking statement, an expectation or
belief as to future results or events is expressed, such
expectation or belief is based on the current plans and
expectations of management and expressed in good faith and believed
to have a reasonable basis, but there can be no assurance that the
expectation or belief will result or be achieved or accomplished. A
detailed discussion of principal risks and uncertainties which may
cause actual results and events to differ materially from such
forward-looking statements is included in the section titled "Risk
Factors" contained in the Company's Annual Report on Form 10-K for
the year ended December 31, 2023, and
the Company's subsequent Quarterly Reports on Form 10-Q. These are
not the only risks and uncertainties that Dow faces. There may be
other risks and uncertainties that Dow is unable to identify at
this time or that Dow does not currently expect to have a material
impact on its business. If any of those risks or uncertainties
develops into an actual event, it could have a material adverse
effect on Dow's business. Dow Inc. and The Dow Chemical Company and
its consolidated subsidiaries assume no obligation to update or
revise publicly any forward-looking statements whether because of
new information, future events, or otherwise, except as required by
securities and other applicable laws.
®TM Trademark of The Dow Chemical Company or an
affiliated company of
Dow
Non-GAAP Financial Measures
This
earnings release includes information that does not conform to GAAP
and are considered non-GAAP measures. Management uses these
measures internally for planning, forecasting and evaluating the
performance of the Company's segments, including allocating
resources. Dow's management believes that these non-GAAP measures
best reflect the ongoing performance of the Company during the
periods presented and provide more relevant and meaningful
information to investors as they provide insight with respect to
ongoing operating results of the Company and a more useful
comparison of year-over-year results. These non-GAAP measures
supplement the Company's GAAP disclosures and should not be viewed
as alternatives to GAAP measures of performance. Furthermore, such
non-GAAP measures may not be consistent with similar measures
provided or used by other companies. Non-GAAP measures included in
this release are defined below. Reconciliations for these non-GAAP
measures to GAAP are provided in the Selected Financial Information
and Non-GAAP Measures section starting on page 11. Dow does not
provide forward-looking GAAP financial measures or a reconciliation
of forward-looking non-GAAP financial measures to the most
comparable GAAP financial measures on a forward-looking basis
because the Company is unable to predict with reasonable certainty
the ultimate outcome of pending litigation, unusual gains and
losses, foreign currency exchange gains or losses and potential
future asset impairments, as well as discrete taxable events,
without unreasonable effort. These items are uncertain, depend on
various factors, and could have a material impact on GAAP results
for the guidance period.
Operating Earnings Per Share is defined as
"Earnings per common share - diluted" excluding the after-tax
impact of significant items.
Operating EBIT is defined as earnings (i.e.,
"Income before income taxes") before interest, excluding the impact
of significant items.
Operating EBIT Margin is defined as Operating
EBIT as a percentage of net sales.
Operating EBITDA is defined as earnings (i.e.,
"Income before income taxes") before interest, depreciation and
amortization, excluding the impact of significant items.
Free Cash Flow is defined as "Cash provided by
operating activities - continuing operations," less capital
expenditures. Under this definition, Free Cash Flow represents the
cash generated by the Company from operations after investing in
its asset base. Free Cash Flow, combined with cash balances and
other sources of liquidity, represent the cash available to fund
obligations and provide returns to shareholders. Free Cash Flow is
an integral financial measure used in the Company's financial
planning process.
Cash Flow Conversion is defined as "Cash provided
by operating activities - continuing operations," divided by
Operating EBITDA. Management believes Cash Flow Conversion is an
important financial metric as it helps the Company determine how
efficiently it is converting its earnings into cash flow.
Operating Return on Capital (ROC) is defined as
net operating profit after tax, excluding the impact of significant
items, divided by total average capital, also referred to as
ROIC.
Dow Inc. and
Subsidiaries
Consolidated
Statements of Income
|
|
In millions, except per
share amounts (Unaudited)
|
Three Months Ended
|
Nine Months Ended
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Net sales
|
$
10,879
|
$
10,730
|
$
32,559
|
$
34,001
|
Cost of
sales
|
9,809
|
9,592
|
28,888
|
30,096
|
Research and
development expenses
|
208
|
197
|
608
|
616
|
Selling, general and
administrative expenses
|
396
|
380
|
1,228
|
1,216
|
Amortization of
intangibles
|
76
|
81
|
234
|
243
|
Restructuring and
asset related charges - net
|
24
|
—
|
69
|
549
|
Equity in earnings
(losses) of nonconsolidated affiliates
|
2
|
(7)
|
45
|
(112)
|
Sundry income
(expense) - net
|
119
|
92
|
256
|
202
|
Interest
income
|
36
|
44
|
143
|
186
|
Interest expense and
amortization of debt discount
|
199
|
192
|
595
|
549
|
Income before income
taxes
|
324
|
417
|
1,381
|
1,008
|
Provision for income
taxes
|
84
|
90
|
145
|
253
|
Net income
|
240
|
327
|
1,236
|
755
|
Net income
attributable to noncontrolling interests
|
26
|
25
|
67
|
61
|
Net income available
for Dow Inc. common stockholders
|
$ 214
|
$ 302
|
$
1,169
|
$ 694
|
|
|
|
|
|
Per common share
data:
|
|
|
|
|
Earnings per common
share - basic
|
$ 0.30
|
$ 0.43
|
$ 1.65
|
$ 0.97
|
Earnings per common
share - diluted
|
$ 0.30
|
$ 0.42
|
$ 1.65
|
$ 0.97
|
|
|
|
|
|
Weighted-average common
shares outstanding - basic
|
702.3
|
704.0
|
703.5
|
706.4
|
Weighted-average common
shares outstanding - diluted
|
703.6
|
707.5
|
704.9
|
709.7
|
Dow Inc. and
Subsidiaries
Consolidated
Balance Sheets
|
|
In millions, except
share amounts (Unaudited)
|
Sep 30,
2024
|
Dec 31,
2023
|
Assets
|
|
|
Current
Assets
|
|
|
Cash and cash
equivalents
|
$
2,883
|
$
2,987
|
Accounts and notes
receivable:
|
|
|
Trade (net of
allowance for doubtful receivables - 2024: $111; 2023:
$81)
|
5,380
|
4,718
|
Other
|
1,936
|
1,896
|
Inventories
|
6,741
|
6,076
|
Other current
assets
|
1,037
|
1,937
|
Total current
assets
|
17,977
|
17,614
|
Investments
|
|
|
Investment in
nonconsolidated affiliates
|
1,303
|
1,267
|
Other investments
(investments carried at fair value - 2024: $2,135; 2023:
$1,877)
|
2,854
|
2,740
|
Noncurrent
receivables
|
525
|
438
|
Total
investments
|
4,682
|
4,445
|
Property
|
|
|
Property
|
62,642
|
60,203
|
Less: Accumulated
depreciation
|
40,549
|
39,137
|
Net
property
|
22,093
|
21,066
|
Other Assets
|
|
|
Goodwill
|
8,684
|
8,641
|
Other intangible
assets (net of accumulated amortization - 2024: $5,645; 2023:
$5,374)
|
1,840
|
2,072
|
Operating lease
right-of-use assets
|
1,301
|
1,320
|
Deferred income tax
assets
|
1,526
|
1,486
|
Deferred charges and
other assets
|
1,286
|
1,323
|
Total other
assets
|
14,637
|
14,842
|
Total Assets
|
$
59,389
|
$
57,967
|
Liabilities and Equity
|
|
|
Current
Liabilities
|
|
|
Notes
payable
|
$
111
|
$
62
|
Long-term debt due
within one year
|
296
|
117
|
Accounts
payable:
|
|
|
Trade
|
5,093
|
4,529
|
Other
|
1,955
|
1,797
|
Operating lease
liabilities - current
|
316
|
329
|
Income taxes
payable
|
257
|
419
|
Accrued and other
current liabilities
|
2,799
|
2,704
|
Total current
liabilities
|
10,827
|
9,957
|
Long-Term
Debt
|
16,164
|
14,907
|
Other Noncurrent
Liabilities
|
|
|
Deferred income tax
liabilities
|
397
|
399
|
Pension and other
postretirement benefits - noncurrent
|
4,689
|
4,932
|
Asbestos-related
liabilities - noncurrent
|
727
|
788
|
Operating lease
liabilities - noncurrent
|
1,023
|
1,032
|
Other noncurrent
obligations
|
6,721
|
6,844
|
Total other noncurrent
liabilities
|
13,557
|
13,995
|
Stockholders'
Equity
|
|
|
Common stock
(authorized 5,000,000,000 shares of $0.01 par value
each;
issued 2024:
782,047,707 shares; 2023: 778,595,514 shares)
|
8
|
8
|
Additional paid-in
capital
|
9,055
|
8,880
|
Retained
earnings
|
21,459
|
21,774
|
Accumulated other
comprehensive loss
|
(7,503)
|
(7,681)
|
Treasury stock at cost
(2024: 81,956,017 shares; 2023: 76,302,081 shares)
|
(4,708)
|
(4,374)
|
Dow Inc.'s
stockholders' equity
|
18,311
|
18,607
|
Noncontrolling
interests
|
530
|
501
|
Total
equity
|
18,841
|
19,108
|
Total Liabilities and
Equity
|
$
59,389
|
$
57,967
|
Dow Inc. and
Subsidiaries
Consolidated
Statements of Cash Flows
|
|
In millions
(Unaudited)
|
Nine Months Ended
|
Sep 30,
2024
|
Sep 30,
2023
|
Operating
Activities
|
|
|
Net income
|
$
1,236
|
$
755
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
Depreciation and
amortization
|
2,143
|
1,954
|
Credit for deferred
income tax
|
(134)
|
(817)
|
Earnings of
nonconsolidated affiliates less than dividends received
|
221
|
300
|
Net periodic pension
benefit credit
|
(143)
|
(69)
|
Pension
contributions
|
(92)
|
(111)
|
Net gain on sales of
assets, businesses and investments
|
(58)
|
(49)
|
Restructuring and
asset related charges - net
|
69
|
549
|
Other net
loss
|
332
|
588
|
Changes in assets and
liabilities, net of effects of acquired and divested
companies:
|
|
|
Accounts and notes
receivable
|
(818)
|
365
|
Inventories
|
(676)
|
777
|
Accounts
payable
|
601
|
(859)
|
Other assets and
liabilities, net
|
(589)
|
153
|
Cash provided by
operating activities - continuing operations
|
2,092
|
3,536
|
Cash provided by
operating activities - discontinued operations
|
8
|
4
|
Cash provided by
operating activities
|
2,100
|
3,540
|
Investing
Activities
|
|
|
Capital
expenditures
|
(2,173)
|
(1,598)
|
Investment in gas
field developments
|
(157)
|
(175)
|
Purchases of
previously leased assets
|
—
|
(5)
|
Proceeds from sales of
property, businesses and consolidated companies, net of cash
divested
|
36
|
66
|
Acquisitions of
property and businesses, net of cash acquired
|
(121)
|
(103)
|
Investments in and
loans to nonconsolidated affiliates
|
(25)
|
(4)
|
Distributions and loan
repayments from nonconsolidated affiliates
|
—
|
2
|
Proceeds from sales of
ownership interests in nonconsolidated affiliates
|
—
|
63
|
Purchases of
investments
|
(1,381)
|
(1,291)
|
Proceeds from sales
and maturities of investments
|
2,386
|
1,244
|
Other investing
activities, net
|
(21)
|
(45)
|
Cash used for
investing activities
|
(1,456)
|
(1,846)
|
Financing
Activities
|
|
|
Changes in short-term
notes payable
|
(61)
|
(122)
|
Proceeds from issuance
of short-term debt greater than three months
|
114
|
—
|
Payments on short-term
debt greater than three months
|
(6)
|
—
|
Proceeds from issuance
of long-term debt
|
1,443
|
76
|
Payments on long-term
debt
|
(224)
|
(355)
|
Collections on
securitization programs
|
28
|
8
|
Purchases of treasury
stock
|
(494)
|
(500)
|
Proceeds from issuance
of stock
|
51
|
63
|
Transaction financing,
debt issuance and other costs
|
(13)
|
(1)
|
Employee taxes paid
for share-based payment arrangements
|
(38)
|
(41)
|
Distributions to
noncontrolling interests
|
(49)
|
(51)
|
Dividends paid to
stockholders
|
(1,474)
|
(1,481)
|
Cash used for
financing activities
|
(723)
|
(2,404)
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
18
|
(130)
|
Summary
|
|
|
Decrease in cash, cash
equivalents and restricted cash
|
(61)
|
(840)
|
Cash, cash equivalents
and restricted cash at beginning of period
|
3,048
|
3,940
|
Cash, cash equivalents
and restricted cash at end of period
|
$
2,987
|
$
3,100
|
Less: Restricted cash
and cash equivalents, included in "Other current assets"
|
104
|
20
|
Cash and cash
equivalents at end of period
|
$
2,883
|
$
3,080
|
Dow Inc. and
Subsidiaries
Net Sales by
Segment and Geographic Region
|
|
Net Sales by Segment
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Packaging &
Specialty Plastics
|
$
5,516
|
$
5,454
|
$
16,461
|
$
17,508
|
Industrial
Intermediates & Infrastructure
|
2,962
|
3,035
|
8,921
|
9,590
|
Performance Materials
& Coatings
|
2,214
|
2,130
|
6,609
|
6,603
|
Corporate
|
187
|
111
|
568
|
300
|
Total
|
$
10,879
|
$
10,730
|
$
32,559
|
$
34,001
|
U.S. &
Canada
|
$
4,149
|
$
3,968
|
$
12,470
|
$
12,667
|
EMEAI
1
|
3,568
|
3,398
|
10,624
|
11,225
|
Asia Pacific
|
1,890
|
2,067
|
5,712
|
6,172
|
Latin
America
|
1,272
|
1,297
|
3,753
|
3,937
|
Total
|
$
10,879
|
$
10,730
|
$
32,559
|
$
34,001
|
Net Sales Variance by
Segment and
Geographic Region
|
Three Months Ended Sep 30, 2024
|
Nine Months Ended Sep 30, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior year
|
|
Packaging &
Specialty
Plastics
|
1 %
|
— %
|
— %
|
1 %
|
(4) %
|
— %
|
(2) %
|
(6) %
|
|
Industrial
Intermediates &
Infrastructure
|
—
|
—
|
(2)
|
(2)
|
(7)
|
(1)
|
1
|
(7)
|
|
Performance Materials
&
Coatings
|
(1)
|
—
|
5
|
4
|
(4)
|
(1)
|
5
|
—
|
|
Total
|
— %
|
— %
|
1 %
|
1 %
|
(5) %
|
— %
|
1 %
|
(4) %
|
|
Total, excluding
the
Hydrocarbons & Energy
business
|
— %
|
— %
|
2 %
|
2 %
|
(5) %
|
(1) %
|
3 %
|
(3) %
|
|
U.S. &
Canada
|
2 %
|
— %
|
3 %
|
5 %
|
(4) %
|
— %
|
2 %
|
(2) %
|
|
EMEAI
1
|
2
|
—
|
3
|
5
|
(5)
|
—
|
—
|
(5)
|
|
Asia Pacific
|
(2)
|
(1)
|
(6)
|
(9)
|
(6)
|
(1)
|
—
|
(7)
|
|
Latin
America
|
(2)
|
—
|
—
|
(2)
|
(5)
|
—
|
—
|
(5)
|
|
Total
|
— %
|
— %
|
1 %
|
1 %
|
(5) %
|
— %
|
1 %
|
(4) %
|
|
Net Sales Variance by Segment and Geographic
Region
|
Three Months Ended Sep 30, 2024
|
|
Local
Price &
Product
Mix
|
Currency
|
Volume
|
Total
|
|
Percent change from
prior quarter
|
|
Packaging &
Specialty Plastics
|
(1) %
|
— %
|
1 %
|
— %
|
|
Industrial
Intermediates & Infrastructure
|
(1)
|
—
|
1
|
—
|
|
Performance Materials
& Coatings
|
(1)
|
1
|
(1)
|
(1)
|
|
Total
|
(1) %
|
— %
|
1 %
|
— %
|
|
Total, excluding the
Hydrocarbons & Energy business
|
(1) %
|
— %
|
1 %
|
— %
|
|
U.S. &
Canada
|
— %
|
— %
|
(1) %
|
(1) %
|
|
EMEAI
1
|
(2)
|
1
|
1
|
—
|
|
Asia Pacific
|
(3)
|
—
|
2
|
(1)
|
|
Latin
America
|
(1)
|
—
|
3
|
2
|
|
Total
|
(1) %
|
— %
|
1 %
|
— %
|
|
1.
|
Europe, Middle East,
Africa and India.
|
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Operating EBIT by Segment
|
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Packaging &
Specialty Plastics
|
|
$ 618
|
$ 476
|
$
1,926
|
$
2,036
|
Industrial
Intermediates & Infrastructure
|
|
(53)
|
21
|
41
|
109
|
Performance Materials
& Coatings
|
|
140
|
179
|
327
|
280
|
Corporate
|
|
(64)
|
(50)
|
(160)
|
(206)
|
Total
|
|
$ 641
|
$ 626
|
$
2,134
|
$
2,219
|
|
|
|
|
|
|
Depreciation and Amortization by
Segment
|
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Packaging &
Specialty Plastics
|
|
$ 384
|
$ 321
|
$
1,098
|
$ 961
|
Industrial
Intermediates & Infrastructure
|
|
155
|
134
|
443
|
391
|
Performance Materials
& Coatings
|
|
194
|
193
|
578
|
583
|
Corporate
|
|
8
|
9
|
24
|
19
|
Total
|
|
$ 741
|
$ 657
|
$
2,143
|
$
1,954
|
|
|
|
|
|
|
Operating EBITDA by Segment
|
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Packaging &
Specialty Plastics
|
|
$
1,002
|
$ 797
|
$
3,024
|
$
2,997
|
Industrial
Intermediates & Infrastructure
|
|
102
|
155
|
484
|
500
|
Performance Materials
& Coatings
|
|
334
|
372
|
905
|
863
|
Corporate
|
|
(56)
|
(41)
|
(136)
|
(187)
|
Total
|
|
$
1,382
|
$
1,283
|
$
4,277
|
$
4,173
|
|
|
|
|
|
|
Equity in Earnings (Losses) of Nonconsolidated
Affiliates by Segment
|
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Packaging &
Specialty Plastics
|
|
$
16
|
$
50
|
$
96
|
$
90
|
Industrial
Intermediates & Infrastructure
|
|
(17)
|
(63)
|
(63)
|
(219)
|
Performance Materials
& Coatings
|
|
1
|
5
|
9
|
14
|
Corporate
|
|
2
|
1
|
3
|
3
|
Total
|
|
$
2
|
$
(7)
|
$
45
|
$ (112)
|
|
|
|
|
|
|
Reconciliation of "Net income" to "Operating
EBIT"
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
Jun 30,
2024
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Net income
|
$ 458
|
$ 240
|
$ 327
|
$
1,236
|
$ 755
|
+ Provision (credit)
for income taxes
|
150
|
84
|
90
|
145
|
253
|
Income before income
taxes
|
$ 608
|
$ 324
|
$ 417
|
$
1,381
|
$
1,008
|
- Interest
income
|
42
|
36
|
44
|
143
|
186
|
+ Interest expense and
amortization of debt discount
|
197
|
199
|
192
|
595
|
549
|
- Significant
items
|
(56)
|
(154)
|
(61)
|
(301)
|
(848)
|
Operating EBIT
(non-GAAP)
|
$ 819
|
$ 641
|
$ 626
|
$
2,134
|
$
2,219
|
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Sep 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 324
|
$ 214
|
$ 0.30
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(79)
|
(62)
|
(0.09)
|
Cost of sales ($47
million);
R&D ($1 million);
SG&A ($7 million);
Restructuring and asset related
charges - net ($24 million)
|
Indemnification and
other transaction
related costs 5
|
(75)
|
(58)
|
(0.08)
|
Cost of
sales
|
Total significant
items
|
$
(154)
|
$
(120)
|
$
(0.17)
|
|
Operating results
(non-GAAP)
|
$ 478
|
$ 334
|
$ 0.47
|
|
Significant Items Impacting Results for the Three
Months Ended Sep 30, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 417
|
$ 302
|
$ 0.42
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(82)
|
(64)
|
(0.09)
|
Cost of sales ($52
million);
R&D ($1 million);
SG&A ($29 million)
|
Indemnification and
other transaction
related costs 6
|
21
|
21
|
0.03
|
Sundry income (expense)
- net
|
Total significant
items
|
$ (61)
|
$ (43)
|
$
(0.06)
|
|
Operating results
(non-GAAP)
|
$ 478
|
$ 345
|
$ 0.48
|
|
- "Income before income taxes."
- "Net income available for Dow Inc. common stockholders." The
income tax effect on significant items was calculated based upon
the enacted tax laws and statutory income tax rates applicable in
the tax jurisdiction(s) of the underlying non-GAAP adjustment.
- "Earnings per common share - diluted," which includes the
impact of participating securities in accordance with the two-class
method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program. Also
includes impairment charges related to the write-down of certain
manufacturing assets in 2024.
- Includes a charge related to an arbitration settlement
agreement for historical product claims from a divested
business.
- Primarily related to charges associated with agreements entered
into with DuPont and Corteva as part of the separation and
distribution which, among other matters, provides for
cross-indemnities and allocations of obligations and liabilities
for periods prior to, at and after the completion of the
separation.
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Significant Items Impacting Results for the Nine
Months Ended Sep 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net I
ncome 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
1,381
|
$
1,169
|
$ 1.65
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(226)
|
(177)
|
(0.25)
|
Cost of sales ($124
million);
R&D ($3 million);
SG&A ($30 million);
Restructuring and asset related
charges - net ($69 million)
|
Indemnification and
other transaction
related costs 5
|
(75)
|
(58)
|
(0.08)
|
Cost of
sales
|
Income tax related
items 6
|
—
|
194
|
0.27
|
Provision for income
taxes
|
Total significant
items
|
$
(301)
|
$ (41)
|
$
(0.06)
|
|
Operating results
(non-GAAP)
|
$
1,682
|
$
1,210
|
$ 1.71
|
|
Significant Items Impacting Results for the Nine
Months Ended Sep 30, 2023
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net I
ncome 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$
1,008
|
$ 694
|
$ 0.97
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(688)
|
(542)
|
(0.76)
|
Cost of sales ($115
million);
R&D ($3 million);
SG&A ($51 million);
Restructuring and asset related
charges - net ($549 million), offset by
Sundry income (expense) - net
($30 million)
|
Litigation related
charges, awards and
adjustments 7
|
(177)
|
(138)
|
(0.19)
|
Cost of
sales
|
Indemnification and
other transaction
related costs 8
|
17
|
20
|
0.03
|
Sundry income (expense)
- net
|
Income tax related
items 9
|
—
|
57
|
0.08
|
Provision for income
taxes
|
Total significant
items
|
$
(848)
|
$
(603)
|
$
(0.84)
|
|
Operating results
(non-GAAP)
|
$
1,856
|
$
1,297
|
$ 1.81
|
|
- "Income before income taxes"
- "Net income available for Dow Inc. common stockholders." The
income tax effect on significant items was calculated based upon
the enacted tax laws and statutory income tax rates applicable in
the tax jurisdiction(s) of the underlying non-GAAP adjustment.
- "Earnings per common share - diluted," which includes the
impact of participating securities in accordance with the two-class
method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program. Also
includes impairment charges related to the write-down of certain
manufacturing assets in 2024 and certain gains and losses
associated with previously impaired equity investments in
2023.
- Includes a charge related to an arbitration settlement
agreement for historical product claims from a divested
business.
- Reassessment of interest and penalties related to a tax matter
in a foreign jurisdiction.
- Includes a loss associated with legacy agricultural products
groundwater contamination matters.
- Primarily related to charges associated with agreements entered
into with DuPont and Corteva as part of the separation and
distribution which, among other matters, provides for
cross-indemnities and allocations of obligations and liabilities
for periods prior to, at and after the completion of the
separation.
- Related to deferred tax assets in a foreign jurisdiction
partially offset by a remeasurement of uncertain tax
positions.
Dow Inc. and
Subsidiaries
Selected Financial
Information and Non-GAAP Measures
|
|
Significant Items Impacting Results for the Three
Months Ended Jun 30, 2024
|
In millions, except per
share amounts (Unaudited)
|
Pretax 1
|
Net
Income 2
|
EPS 3
|
Income Statement Classification
|
Reported
results
|
$ 608
|
$ 439
|
$ 0.62
|
|
Less: Significant
items
|
|
|
|
|
Restructuring,
implementation and
efficiency costs, and asset related
charges - net 4
|
(56)
|
(43)
|
(0.06)
|
Cost of sales ($44
million);
R&D ($1 million);
SG&A ($11 million)
|
Total significant
items
|
$ (56)
|
$ (43)
|
$
(0.06)
|
|
Operating results
(non-GAAP)
|
$ 664
|
$ 482
|
$ 0.68
|
|
- "Income before income taxes."
- "Net income available for Dow Inc. common stockholders." The
income tax effect on significant items was calculated based upon
the enacted tax laws and statutory income tax rates applicable in
the tax jurisdiction(s) of the underlying non-GAAP adjustment.
- "Earnings per common share - diluted," which includes the
impact of participating securities in accordance with the two-class
method.
- Restructuring charges and implementation and efficiency costs
associated with the Company's 2023 Restructuring Program.
Reconciliation of Free Cash
Flow
|
Three Months Ended
|
Nine Months Ended
|
In millions
(Unaudited)
|
Sep 30,
2024
|
Sep 30,
2023
|
Sep 30,
2024
|
Sep 30,
2023
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 800
|
$
1,658
|
$
2,092
|
$
3,536
|
Capital
expenditures
|
(736)
|
(597)
|
(2,173)
|
(1,598)
|
Free Cash Flow
(non-GAAP)
|
$
64
|
$
1,061
|
$
(81)
|
$
1,938
|
Reconciliation of Cash Flow
Conversion
|
Three Months Ended
|
In millions
(Unaudited)
|
Dec 31,
2023
|
Mar 31,
2024
|
Jun 30,
2024
|
Sep 30,
2024
|
Cash provided by
operating activities - continuing operations (GAAP)
|
$ 1,628
|
$
460
|
$
832
|
$
800
|
Net income (loss)
(GAAP)
|
$ (95)
|
$
538
|
$
458
|
$
240
|
Cash flow from
operations to net income (GAAP) 1
|
N/A
|
85.5 %
|
181.7 %
|
333.3 %
|
Cash flow from
operations to net income - trailing twelve months
(GAAP)
|
|
326.0 %
|
Operating EBITDA
(non-GAAP)
|
$ 1,216
|
$ 1,394
|
$ 1,501
|
$ 1,382
|
Cash Flow Conversion
(Cash flow from operations to Operating
EBITDA) (non-GAAP)
|
133.9 %
|
33.0 %
|
55.4 %
|
57.9 %
|
Cash Flow Conversion -
trailing twelve months (non-GAAP)
|
|
67.7 %
|
- Cash flow from operations to net income is not applicable for
the fourth quarter of 2023 due to a net loss for the period.
For further
information, please contact:
|
|
Investors:
Andrew Riker
ajriker@dow.com
+1
989-633-5564
|
Media:
Sarah Young
syoung3@dow.com
+1
989-638-6871
|
|
|
X: https://twitter.com/DowNewsroom
Facebook: https://www.facebook.com/dow/
LinkedIn: http://www.linkedin.com/company/dow-chemical
Instagram: http://instagram.com/dow_official
View original content to download
multimedia:https://www.prnewswire.com/news-releases/dow-reports-third-quarter-2024-results-302285788.html
SOURCE The Dow Chemical Company